Seer, Inc. (SEER) DCF Valuation

Seer, Inc. (SEER) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Seer, Inc. (SEER) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (SEER) DCF Calculator allows you to evaluate the valuation of Seer, Inc. with up-to-date financial data and complete flexibility to modify all key parameters for improved forecasts.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue .1 .7 6.4 14.7 15.2 26.7 46.9 82.6 145.2 255.3
Revenue Growth, % 0 1031.03 874.7 129.67 3.38 75.85 75.85 75.85 75.85 75.85
EBITDA -15.3 -31.2 -68.6 -93.3 -97.9 -26.7 -46.9 -82.6 -145.2 -255.3
EBITDA, % -26434.48 -4751.37 -1072.71 -635.29 -644.74 -100 -100 -100 -100 -100
Depreciation .7 1.6 3.6 5.9 5.6 17.8 31.2 54.9 96.6 169.8
Depreciation, % 1208.62 244.82 55.72 40.18 36.74 66.53 66.53 66.53 66.53 66.53
EBIT -16.0 -32.8 -72.2 -99.2 -103.5 -26.7 -46.9 -82.6 -145.2 -255.3
EBIT, % -27643.1 -4996.19 -1128.43 -675.48 -681.48 -100 -100 -100 -100 -100
Total Cash 86.0 431.9 400.1 421.2 316.2 26.7 46.9 82.6 145.2 255.3
Total Cash, percent .1 .1 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .3 .3 4.1 7.0 6.7
Account Receivables, % 562.07 39.94 64.81 47.79 44.24
Inventories .0 .6 4.1 4.6 4.5 11.2 19.7 34.7 60.9 107.2
Inventories, % 0 83.99 64.83 31.51 29.58 41.98 41.98 41.98 41.98 41.98
Accounts Payable .7 2.1 3.8 2.1 1.4 15.1 26.5 46.7 82.0 144.3
Accounts Payable, % 1208.62 322.41 59.26 14.33 9.02 56.52 56.52 56.52 56.52 56.52
Capital Expenditure -4.1 -4.5 -6.9 -10.3 -7.3 -22.3 -39.3 -69.0 -121.4 -213.4
Capital Expenditure, % -7122.41 -691.16 -108.26 -69.9 -48.14 -83.61 -83.61 -83.61 -83.61 -83.61
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -16.0 -31.2 -69.6 -94.6 -103.5 -26.0 -45.7 -80.4 -141.4 -248.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.1 -33.2 -78.7 -104.0 -105.5 -32.7 -62.8 -110.5 -194.2 -341.5
WACC, % 10.2 10.17 10.17 10.17 10.2 10.18 10.18 10.18 10.18 10.18
PV UFCF
SUM PV UFCF -506.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -348
Terminal Value -4,258
Present Terminal Value -2,622
Enterprise Value -3,128
Net Debt -4
Equity Value -3,124
Diluted Shares Outstanding, MM 64
Equity Value Per Share -48.93

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real SEER financials.
  • Authentic Data: Historical data and future projections (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Seer’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive Data Insights: Gain access to detailed historical performance and future forecasts for Seer, Inc. (SEER).
  • Tailored Analysis Parameters: Modify highlighted fields such as revenue growth, operational costs, and market trends.
  • Real-Time Financial Modeling: Instantaneous updates to valuation metrics, including DCF, Net Present Value (NPV), and profit analysis.
  • Interactive Visualization Tools: User-friendly graphs and summaries to enhance your financial assessment of Seer, Inc. (SEER).
  • Designed for All Skill Levels: An accessible layout suitable for investors, analysts, and financial advisors alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Seer, Inc.'s (SEER) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Seer, Inc.'s (SEER) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports using the generated outputs.

Why Choose Seer, Inc. (SEER) Calculator?

  • Designed for Experts: A sophisticated tool utilized by industry analysts, financial officers, and strategic consultants.
  • Comprehensive Data: Seer’s historical and projected financial data preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth user experience.

Who Should Use Seer, Inc. (SEER)?

  • Investors: Gain insights into innovative biotech solutions with a reliable investment analysis tool.
  • Financial Analysts: Streamline your workflow with a comprehensive financial model tailored for biotech companies.
  • Consultants: Easily modify the framework for client discussions or strategic reports.
  • Biotech Enthusiasts: Enhance your knowledge of the biotech sector with practical applications and case studies.
  • Educators and Students: Utilize it as a hands-on resource in life sciences and finance courses.

What the Template Contains

  • Pre-Filled DCF Model: Seer, Inc.’s (SEER) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Seer, Inc.’s (SEER) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.